33.83
Revenue¥M
67.60
73.47
80.94
88.84
98.91
106.8
117.1
126.1
137.8
149.1
35.27
8.56%
9.17%
95
5.68
Revenue growth%
7.72
9.83
9.30
9.01
11.36
11.16
13.01
14.76
16.22
16.20
10.01
14.76
11.26
89
12.97
Gross margin%
11.87
9.33
6.66
3.72
2.50
3.90
1.61
0.40
0.47
1.89
11.10
1.61
3.11
88
10.43
Operating margin%
19.35
16.57
14.98
17.29
15.46
13.33
15.12
13.66
16.41
17.72
14.90
15.12
15.93
86
27.40
Net margin%
30.80
29.46
30.68
30.33
27.36
26.06
24.58
24.16
23.57
24.42
3.74
24.42
26.71
32
6.123
P/E ratio (avg)x
12.44
13.69
12.97
13.76
15.16
15.98
16.71
18.23
18.76
18.93
30.63
18.23
15.57
80
16.54
EV/EBITx
16.37
17.05
18.98
17.42
16.72
15.70
16.82
15.94
15.60
15.76
17.82
15.76
16.55
6
24.42
FCF yield (avg)%
9.94
12.94
15.09
14.67
12.89
12.37
10.15
10.58
9.44
10.24
20.28
10.24
11.47
41
12.47
FCF margin%
2.01
0.40
0.99
0.40
0.40
3.13
3.22
5.18
7.47
8.17
6.12
5.18
2.57
26
1.467
FCF / Net incomex
1.418
1.425
1.533
1.386
1.492
1.330
1.353
1.447
1.259
1.292
0.988
1.330
1.402
49
14.04
ROIC%
2.11
0.40
1.14
1.03
3.23
6.02
7.61
5.81
8.50
6.34
27.82
6.34
4.52
27
9.83
Return on equity%
12.01
12.55
14.80
13.56
16.17
13.68
14.79
14.52
12.14
11.78
4.77
13.68
13.62
66
4.13
Return on assets%
11.53
12.71
11.19
12.83
14.30
16.16
17.25
16.00
15.05
17.42
18.91
16.16
14.68
92
0.08
EPS¥
0.41
0.43
0.42
0.46
0.46
0.45
0.48
0.51
0.60
0.59
0.09
5.02%
4.81%
—
8.83
EPS growth%
12.91
14.22
15.83
13.23
11.83
8.89
11.03
11.33
10.64
9.18
3.03
10.64
11.58
92
0.09
Bookvalue per sh¥
0.30
0.32
0.36
0.39
0.38
0.42
0.40
0.42
0.46
0.44
0.23
3.01%
5.62%
—
0.16
FCF per share¥
0.37
0.37
0.41
0.42
0.43
0.48
0.47
0.46
0.54
0.61
0.09
7.18%
5.97%
—
0.15
Dividend per sh¥
0.07
0.07
0.07
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.19
(6.61%)
(4.44%)
—
3.27
Div yield (avg)%
15.59
17.40
20.14
20.40
21.13
23.82
24.55
27.00
29.49
31.38
17.45
27.00
22.47
75
10.98
Payout ratio%
19.52
18.54
18.08
19.06
17.99
20.77
19.83
22.17
20.08
20.65
25.50
20.65
19.67
24
578.6
Shares (diluted)M
738.7
695.5
726.0
738.0
776.0
773.1
753.8
833.8
883.9
862.9
547.9
2.14%
0.96%
21
15.30
Buyback yield%
9.70
8.11
9.92
9.76
12.15
14.82
12.89
13.64
13.24
15.67
4.34
13.64
12.52
76
1.755
D/E ratiox
1.182
1.287
1.159
1.020
1.043
0.900
0.815
0.854
0.868
0.902
0.667
0.868
0.961
58
125.8
Enterprise value¥M
231.2
223.2
216.0
215.4
243.0
260.7
275.6
292.5
276.5
282.0
91.85
3.02%
2.82%
13
26.44
LT debt¥M
123.3
113.5
116.7
106.9
95.83
90.98
89.83
87.52
90.44
79.43
81.77
(3.68%)
(5.54%)
73
Revenue
¥149.1M
9.17%
1.00×
Cost of revenue
¥104.4M
9.17%
1.00×
Operating expenses
¥17.28M
9.36%
1.02×
Property and equipment
18.10%
Goodwill & intangibles
15.31%
Spread over hurdle
(4.02%)